Discounted Cash Flow
Verisign Inc./Ca
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $1.1b | $-141.5m | $641.4m | -12.4% | $4.12 |
| 2017 | $1.2b (2.0%) | $-142.8m (-0.9%) | $653.3m (1.9%) | -12.3% (1.1%) | $4.56 (10.7%) |
| 2018 | $1.2b (4.3%) | $-148.0m (-3.7%) | $660.8m (1.1%) | -12.2% (0.6%) | $5.13 (12.5%) |
| 2019 | $1.2b (1.4%) | $612.3m (513.6%) | $713.6m (8.0%) | 49.7% (508.0%) | $5.17 (0.8%) |
| 2020 | $1.3b (2.7%) | $814.9m (33.1%) | $686.8m (-3.8%) | 64.4% (29.6%) | $7.08 (36.9%) |
| 2021 | $1.3b (4.9%) | $784.8m (-3.7%) | $754.1m (9.8%) | 59.1% (-8.2%) | $7.01 (-1.0%) |
| 2022 | $1.4b (7.3%) | $673.8m (-14.1%) | $803.7m (6.6%) | 47.3% (-20.0%) | $6.24 (-11.0%) |
| 2023 | $1.5b (4.8%) | $817.6m (21.3%) | $808.0m (0.5%) | 54.8% (15.8%) | $7.91 (26.8%) |
| 2024 | $1.6b (4.3%) | $785.7m (-3.9%) | $874.5m (8.2%) | 50.4% (-7.9%) | $8.01 (1.3%) |
| 2025 | $1.7b (6.4%) | $825.7m (5.1%) | $1.1b (22.2%) | 49.8% (-1.2%) | $8.83 (10.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.